Highlights

[NYLEX] QoQ Quarter Result on 2012-08-31 [#1]

Stock [NYLEX]: NYLEX MALAYSIA BHD
Announcement Date 29-Oct-2012
Admission Sponsor -
Sponsor -
Financial Year 31-May-2013
Quarter 31-Aug-2012  [#1]
Profit Trend QoQ -     -48.93%    YoY -     -60.16%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 CAGR
Revenue 441,451 401,469 444,005 441,700 434,709 344,531 380,668 10.37%
  QoQ % 9.96% -9.58% 0.52% 1.61% 26.17% -9.49% -
  Horiz. % 115.97% 105.46% 116.64% 116.03% 114.20% 90.51% 100.00%
PBT 3,579 3,450 5,396 3,351 5,189 1,697 5,745 -27.04%
  QoQ % 3.74% -36.06% 61.03% -35.42% 205.77% -70.46% -
  Horiz. % 62.30% 60.05% 93.93% 58.33% 90.32% 29.54% 100.00%
Tax -2,239 -2,040 -3,393 -1,081 -1,274 -1,487 -1,604 24.88%
  QoQ % -9.75% 39.88% -213.88% 15.15% 14.32% 7.29% -
  Horiz. % 139.59% 127.18% 211.53% 67.39% 79.43% 92.71% 100.00%
NP 1,340 1,410 2,003 2,270 3,915 210 4,141 -52.83%
  QoQ % -4.96% -29.61% -11.76% -42.02% 1,764.29% -94.93% -
  Horiz. % 32.36% 34.05% 48.37% 54.82% 94.54% 5.07% 100.00%
NP to SH 1,869 1,545 2,152 2,189 4,286 128 3,964 -39.39%
  QoQ % 20.97% -28.21% -1.69% -48.93% 3,248.44% -96.77% -
  Horiz. % 47.15% 38.98% 54.29% 55.22% 108.12% 3.23% 100.00%
Tax Rate 62.56 % 59.13 % 62.88 % 32.26 % 24.55 % 87.63 % 27.92 % 71.15%
  QoQ % 5.80% -5.96% 94.92% 31.41% -71.98% 213.86% -
  Horiz. % 224.07% 211.78% 225.21% 115.54% 87.93% 313.86% 100.00%
Total Cost 440,111 400,059 442,002 439,430 430,794 344,321 376,527 10.95%
  QoQ % 10.01% -9.49% 0.59% 2.00% 25.11% -8.55% -
  Horiz. % 116.89% 106.25% 117.39% 116.71% 114.41% 91.45% 100.00%
Net Worth 283,240 283,893 283,055 284,763 285,086 257,828 279,811 0.81%
  QoQ % -0.23% 0.30% -0.60% -0.11% 10.57% -7.86% -
  Horiz. % 101.23% 101.46% 101.16% 101.77% 101.89% 92.14% 100.00%
Dividend
31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 CAGR
Div 3,853 - - - 3,878 - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 99.35% 0.00% 0.00% 0.00% 100.00% - -
Div Payout % 206.19 % - % - % - % 90.50 % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 227.83% 0.00% 0.00% 0.00% 100.00% - -
Equity
31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 CAGR
Net Worth 283,240 283,893 283,055 284,763 285,086 257,828 279,811 0.81%
  QoQ % -0.23% 0.30% -0.60% -0.11% 10.57% -7.86% -
  Horiz. % 101.23% 101.46% 101.16% 101.77% 101.89% 92.14% 100.00%
NOSH 192,680 193,124 193,873 193,716 193,936 182,857 194,313 -0.56%
  QoQ % -0.23% -0.39% 0.08% -0.11% 6.06% -5.90% -
  Horiz. % 99.16% 99.39% 99.77% 99.69% 99.81% 94.10% 100.00%
Ratio Analysis
31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 CAGR
NP Margin 0.30 % 0.35 % 0.45 % 0.51 % 0.90 % 0.06 % 1.09 % -57.65%
  QoQ % -14.29% -22.22% -11.76% -43.33% 1,400.00% -94.50% -
  Horiz. % 27.52% 32.11% 41.28% 46.79% 82.57% 5.50% 100.00%
ROE 0.66 % 0.54 % 0.76 % 0.77 % 1.50 % 0.05 % 1.42 % -39.97%
  QoQ % 22.22% -28.95% -1.30% -48.67% 2,900.00% -96.48% -
  Horiz. % 46.48% 38.03% 53.52% 54.23% 105.63% 3.52% 100.00%
Per Share
31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 CAGR
RPS 229.11 207.88 229.02 228.01 224.15 188.42 195.90 10.99%
  QoQ % 10.21% -9.23% 0.44% 1.72% 18.96% -3.82% -
  Horiz. % 116.95% 106.12% 116.91% 116.39% 114.42% 96.18% 100.00%
EPS 0.97 0.80 1.11 1.13 2.21 0.07 2.04 -39.05%
  QoQ % 21.25% -27.93% -1.77% -48.87% 3,057.14% -96.57% -
  Horiz. % 47.55% 39.22% 54.41% 55.39% 108.33% 3.43% 100.00%
DPS 2.00 0.00 0.00 0.00 2.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 0.00% 0.00% 0.00% 100.00% - -
NAPS 1.4700 1.4700 1.4600 1.4700 1.4700 1.4100 1.4400 1.38%
  QoQ % 0.00% 0.68% -0.68% 0.00% 4.26% -2.08% -
  Horiz. % 102.08% 102.08% 101.39% 102.08% 102.08% 97.92% 100.00%
Adjusted Per Share Value based on latest NOSH - 194,337
31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 CAGR
RPS 227.16 206.58 228.47 227.29 223.69 177.29 195.88 10.37%
  QoQ % 9.96% -9.58% 0.52% 1.61% 26.17% -9.49% -
  Horiz. % 115.97% 105.46% 116.64% 116.04% 114.20% 90.51% 100.00%
EPS 0.96 0.80 1.11 1.13 2.21 0.07 2.04 -39.47%
  QoQ % 20.00% -27.93% -1.77% -48.87% 3,057.14% -96.57% -
  Horiz. % 47.06% 39.22% 54.41% 55.39% 108.33% 3.43% 100.00%
DPS 1.98 0.00 0.00 0.00 2.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 99.00% 0.00% 0.00% 0.00% 100.00% - -
NAPS 1.4575 1.4608 1.4565 1.4653 1.4670 1.3267 1.4398 0.82%
  QoQ % -0.23% 0.30% -0.60% -0.12% 10.58% -7.86% -
  Horiz. % 101.23% 101.46% 101.16% 101.77% 101.89% 92.14% 100.00%
Price Multiplier on Financial Quarter End Date
31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 CAGR
Date 31/05/13 28/02/13 30/11/12 30/08/12 31/05/12 29/02/12 30/11/11 -
Price 0.5450 0.4700 0.5400 0.5500 0.5400 0.6000 0.5500 -
P/RPS 0.24 0.23 0.24 0.24 0.24 0.32 0.28 -9.76%
  QoQ % 4.35% -4.17% 0.00% 0.00% -25.00% 14.29% -
  Horiz. % 85.71% 82.14% 85.71% 85.71% 85.71% 114.29% 100.00%
P/EPS 56.19 58.75 48.65 48.67 24.43 857.14 26.96 63.09%
  QoQ % -4.36% 20.76% -0.04% 99.22% -97.15% 3,079.30% -
  Horiz. % 208.42% 217.92% 180.45% 180.53% 90.62% 3,179.30% 100.00%
EY 1.78 1.70 2.06 2.05 4.09 0.12 3.71 -38.69%
  QoQ % 4.71% -17.48% 0.49% -49.88% 3,308.33% -96.77% -
  Horiz. % 47.98% 45.82% 55.53% 55.26% 110.24% 3.23% 100.00%
DY 3.67 0.00 0.00 0.00 3.70 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 99.19% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 0.37 0.32 0.37 0.37 0.37 0.43 0.38 -1.76%
  QoQ % 15.63% -13.51% 0.00% 0.00% -13.95% 13.16% -
  Horiz. % 97.37% 84.21% 97.37% 97.37% 97.37% 113.16% 100.00%
Price Multiplier on Announcement Date
31/05/13 28/02/13 30/11/12 31/08/12 31/05/12 29/02/12 30/11/11 CAGR
Date 31/07/13 30/04/13 30/01/13 29/10/12 31/07/12 24/04/12 20/01/12 -
Price 0.5250 0.4700 0.4900 0.5400 0.5600 0.5500 0.5800 -
P/RPS 0.23 0.23 0.21 0.24 0.25 0.29 0.30 -16.22%
  QoQ % 0.00% 9.52% -12.50% -4.00% -13.79% -3.33% -
  Horiz. % 76.67% 76.67% 70.00% 80.00% 83.33% 96.67% 100.00%
P/EPS 54.12 58.75 44.14 47.79 25.34 785.71 28.43 53.54%
  QoQ % -7.88% 33.10% -7.64% 88.60% -96.77% 2,663.67% -
  Horiz. % 190.36% 206.65% 155.26% 168.10% 89.13% 2,763.67% 100.00%
EY 1.85 1.70 2.27 2.09 3.95 0.13 3.52 -34.85%
  QoQ % 8.82% -25.11% 8.61% -47.09% 2,938.46% -96.31% -
  Horiz. % 52.56% 48.30% 64.49% 59.38% 112.22% 3.69% 100.00%
DY 3.81 0.00 0.00 0.00 3.57 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 106.72% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 0.36 0.32 0.34 0.37 0.38 0.39 0.40 -6.78%
  QoQ % 12.50% -5.88% -8.11% -2.63% -2.56% -2.50% -
  Horiz. % 90.00% 80.00% 85.00% 92.50% 95.00% 97.50% 100.00%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.


NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


 

384  359  519  714 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KNM 0.44-0.005 
 SAPNRG 0.270.00 
 ISTONE 0.245+0.02 
 NETX 0.020.00 
 MTAG 0.475+0.035 
 ARMADA 0.41-0.01 
 HSI-C7F 0.33+0.015 
 HSI-H8B 0.225-0.02 
 SANICHI 0.05+0.005 
 KNM-WB 0.18-0.005 
Partners & Brokers